$228,000
NAL Estimated Property Value13506 Avenue X, Lubbock, TX, 79423
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Free-Standing Electric Range, Microwave, Range Hood
FlooringCarpet, Plank
Exterior
Exterior FeaturesPrivate Yard
Lot Size5,580 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces2
Land Information
APNR349444
SubdivisionBell Farms
Land UseSingle Family Residential
Legal DescriptionBELL FARMS L 1885
Census Tract010512
Assessed Land Value$40,000
Assessed Improvement Value$164,999
Assessment Year2025
About this property
Bell Farm Home ready for new owners, offer three full bedrooms, two full bathrooms and a large family room open to the kitchen and dinning areas. Owner ready to move on.
Investor Tools
$228,000
Estimated Property Value
$148,940Estimated Mortgage Balance
$80,256Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$173/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$934
$204,999
2025
$40,000
$164,999
$204,999
No
Tax History
Year
Tax Paid
Assessed Value
2024
$934
$204,999
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Cu
Conventional
$153,750
No
First
Aug 7, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,940
$79,060
34%
65%
$922/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$922/mo
+$628/mo
8.2%
